[RHBBANK] QoQ Cumulative Quarter Result on 31-Dec-2003

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003
Profit Trend
QoQ- 111.95%
YoY- 28.8%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,555,972 3,615,658 2,674,456 1,793,578 883,713 3,435,841 2,468,489 50.29%
PBT 650,267 529,498 389,592 264,502 120,269 433,132 314,809 61.97%
Tax -287,103 -228,280 -177,646 -118,076 -51,184 -182,532 -160,994 46.90%
NP 363,164 301,218 211,946 146,426 69,085 250,600 153,815 77.03%
-
NP to SH 363,164 301,218 211,946 146,426 69,085 250,600 153,815 77.03%
-
Tax Rate 44.15% 43.11% 45.60% 44.64% 42.56% 42.14% 51.14% -
Total Cost 4,192,808 3,314,440 2,462,510 1,647,152 814,628 3,185,241 2,314,674 48.43%
-
Net Worth 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 9.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 182,494 118,661 118,762 54,909 - 137,189 - -
Div Payout % 50.25% 39.39% 56.03% 37.50% - 54.74% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,919,911 2,902,646 2,832,036 2,818,700 2,745,219 2,688,919 2,554,983 9.28%
NOSH 1,824,944 1,825,563 1,827,120 1,830,325 1,818,026 1,829,197 1,824,988 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.97% 8.33% 7.92% 8.16% 7.82% 7.29% 6.23% -
ROE 12.44% 10.38% 7.48% 5.19% 2.52% 9.32% 6.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 249.65 198.06 146.38 97.99 48.61 187.83 135.26 50.29%
EPS 19.90 16.50 11.60 8.00 3.80 13.70 8.40 77.43%
DPS 10.00 6.50 6.50 3.00 0.00 7.50 0.00 -
NAPS 1.60 1.59 1.55 1.54 1.51 1.47 1.40 9.28%
Adjusted Per Share Value based on latest NOSH - 1,841,452
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 104.50 82.93 61.34 41.14 20.27 78.80 56.62 50.29%
EPS 8.33 6.91 4.86 3.36 1.58 5.75 3.53 76.97%
DPS 4.19 2.72 2.72 1.26 0.00 3.15 0.00 -
NAPS 0.6697 0.6657 0.6496 0.6465 0.6296 0.6167 0.586 9.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.06 1.87 2.27 2.08 1.83 1.69 1.36 -
P/RPS 0.83 0.94 1.55 0.00 0.00 0.90 1.01 -12.23%
P/EPS 10.35 11.33 19.57 0.00 0.00 12.34 16.14 -25.57%
EY 9.66 8.82 5.11 0.00 0.00 8.11 6.20 34.28%
DY 4.85 3.48 2.86 0.00 0.00 4.44 0.00 -
P/NAPS 1.29 1.18 1.46 2.08 1.83 1.15 0.97 20.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 19/11/04 27/08/04 27/05/04 26/02/04 19/11/03 28/08/03 30/05/03 -
Price 2.24 1.88 1.92 2.73 1.89 1.89 1.69 -
P/RPS 0.90 0.95 1.31 0.00 0.00 1.01 1.25 -19.61%
P/EPS 11.26 11.39 16.55 0.00 0.00 13.80 20.05 -31.85%
EY 8.88 8.78 6.04 0.00 0.00 7.25 4.99 46.69%
DY 4.46 3.46 3.39 0.00 0.00 3.97 0.00 -
P/NAPS 1.40 1.18 1.24 2.73 1.89 1.29 1.21 10.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment